Hyosung TNC Corporation
KOSPI
₩341,000.00
-0.58%
Delayed · cached 15 min
Fair value analysis
298020
Hyosung TNC Corporation
₩341,000.00
Close used for this calculation
₩128,852.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
27/100
Quality radar
Consensus fair value
₩128,852.79
Above FV▼ -62.2% against the close used
Model range ₩16,187.19 – ₩185,214.15
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₩16,187.19Fair value₩128,852.79Bull₩185,214.15
FairClose
52-week traded range
52W low ₩200,000.0052W high ₩535,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hyosung TNC Corporation closed at ₩341,000.00, 164.6% above the consensus fair value of ₩128,852.79 drawn from 10 valuation models.
Financial DNA score 27/100 — Weak. P/E of 135.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩16,187.19
-95.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩143,332.98
-58.0%
√(22.5 × EPS × BVPS)
EPS=2517, BVPS=362765.96 · outside Graham range (P/E 135.5, P/B 0.9) — asset-light, treat as a rough floor
Graham Formula
₩28,526.00
-91.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩50,340.00
-85.2%
EPS × 20x (sector P/E)
EPS=2517, Sector P/E=20x
Peter Lynch (PEG)
₩44,299.20
-87.0%
EPS × Growth% (PEG = 1 is fair)
EPS=2517, g=17.6%
EV/EBITDA
₩100,516.17
-70.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=251.5B
Dividend Discount (DDM)
₩185,214.15
-45.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14526.6, r=10%, g=2%
Book Value (P/B)
₩36,276.60
-89.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=362765.96, ROE=1%, g=3%, r=10%
Reverse DCF
₩341,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 33.5% | Historical: -17.6%
Margin of Safety
₩44,697.41
-86.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=59596.54, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.